(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -61.20%31.12M | -61.20%31.12M | -36.54%71.6M | -66.61%47.34M | -65.61%64.01M | -64.05%80.2M | -64.05%80.2M | -61.99%112.83M | --141.8M | --186.15M |
-Cash and cash equivalents | -23.42%24.49M | -23.42%24.49M | 44.08%58.13M | -33.65%28.87M | -64.44%37.14M | -84.59%31.98M | -84.59%31.98M | -86.41%40.35M | --43.51M | --104.43M |
-Short-term investments | -86.27%6.62M | -86.27%6.62M | -81.42%13.47M | -81.20%18.48M | -67.12%26.87M | 211.40%48.21M | 211.40%48.21M | --72.48M | --98.29M | --81.73M |
Receivables | 52.25%22.21M | 52.25%22.21M | 22.35%28.5M | 141.69%29.54M | 92.70%22.4M | 11.77%14.59M | 11.77%14.59M | 188.70%23.29M | --12.22M | --11.63M |
-Accounts receivable | 4.33%9.58M | 4.33%9.58M | -39.79%12.6M | 20.88%14.28M | 40.71%14.35M | -28.12%9.19M | -28.12%9.19M | 219.03%20.92M | --11.82M | --10.2M |
-Other receivables | 133.70%12.63M | 133.70%12.63M | 570.93%15.9M | 3,666.67%15.26M | 463.36%8.06M | 1,871.90%5.4M | 1,871.90%5.4M | 56.95%2.37M | --405K | --1.43M |
Inventory | -14.59%60.82M | -14.59%60.82M | 17.09%81.16M | 26.02%78.02M | 72.67%73.94M | 216.75%71.2M | 216.75%71.2M | 355.41%69.31M | --61.91M | --42.82M |
Prepaid assets | -43.08%1.26M | -43.08%1.26M | -82.06%485K | -78.61%936K | -67.93%1.82M | -46.35%2.22M | -46.35%2.22M | -66.46%2.7M | --4.38M | --5.67M |
Other current assets | -17.43%2.74M | -17.43%2.74M | 5.73%2.03M | -17.07%1.92M | -27.06%2.76M | -37.74%3.32M | -37.74%3.32M | 89.91%1.92M | --2.32M | --3.78M |
Total current assets | -31.12%118.14M | -31.12%118.14M | -12.51%183.77M | -29.14%157.76M | -34.04%164.92M | -36.02%171.52M | -36.02%171.52M | -36.19%210.05M | --222.62M | --250.05M |
Non current assets | ||||||||||
Net PPE | -20.65%33.67M | -20.65%33.67M | 32.09%36.05M | 47.90%38.22M | 16.82%25.75M | 130.43%42.43M | 130.43%42.43M | 114.07%27.29M | --25.85M | --22.04M |
-Gross PPE | -12.52%42.58M | -12.52%42.58M | 42.63%45.81M | 55.21%46.41M | 29.85%32.78M | 129.81%48.67M | 129.81%48.67M | 111.86%32.12M | --29.9M | --25.25M |
-Accumulated depreciation | -42.72%-8.91M | -42.72%-8.91M | -102.26%-9.76M | -101.83%-8.18M | -119.33%-7.04M | -125.70%-6.24M | -125.70%-6.24M | -100.17%-4.83M | ---4.05M | ---3.21M |
Investments and advances | --0 | --0 | --5.75M | --6.29M | ---- | --5.91M | --5.91M | ---- | ---- | ---- |
Other non current assets | -37.93%1.99M | -37.93%1.99M | -77.97%4.44M | -69.67%4.53M | 49.81%23.06M | -80.22%3.21M | -80.22%3.21M | 243.67%20.13M | --14.95M | --15.39M |
Total non current assets | -30.82%35.66M | -30.82%35.66M | -2.51%46.23M | 20.23%49.05M | 30.39%48.8M | 48.78%51.54M | 48.78%51.54M | 154.87%47.42M | --40.79M | --37.43M |
Total assets | -31.05%153.8M | -31.05%153.8M | -10.67%230M | -21.49%206.8M | -25.65%213.73M | -26.31%223.06M | -26.31%223.06M | -25.97%257.48M | --263.42M | --287.47M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 29.88%15.85M | 29.88%15.85M | -7.07%13.14M | 11.66%17.58M | -46.02%10.58M | 23.53%12.21M | 23.53%12.21M | -57.61%14.13M | --15.74M | --19.61M |
-accounts payable | 29.88%15.85M | 29.88%15.85M | -7.07%13.14M | 11.66%17.58M | -46.02%10.58M | 23.53%12.21M | 23.53%12.21M | -57.61%14.13M | --15.74M | --19.61M |
Current accrued expenses | -68.55%4.23M | -68.55%4.23M | -47.79%8.9M | -49.55%7M | 20.16%11.4M | 87.65%13.43M | 87.65%13.43M | 190.31%17.04M | --13.88M | --9.49M |
Current debt and capital lease obligation | 349.37%23.46M | 349.37%23.46M | 1,087.46%54.53M | -30.88%5.34M | -33.74%5.14M | -29.17%5.22M | -29.17%5.22M | -68.14%4.59M | --7.73M | --7.75M |
-Current debt | 663.64%21.19M | 663.64%21.19M | 2,572.01%52.21M | -41.92%2.97M | -46.66%2.73M | -45.74%2.78M | -45.74%2.78M | -85.77%1.95M | --5.12M | --5.12M |
-Current capital lease obligation | -7.32%2.27M | -7.32%2.27M | -12.17%2.32M | -9.23%2.37M | -8.65%2.41M | 8.38%2.45M | 8.38%2.45M | 287.37%2.64M | --2.61M | --2.64M |
Current deferred liabilities | -66.20%5.14M | -66.20%5.14M | -81.39%4.85M | -64.32%5.77M | -45.26%10.61M | -31.72%15.19M | -31.72%15.19M | 52.14%26.04M | --16.18M | --19.39M |
Other current liabilities | ---- | ---- | --17.54M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 5.68%48.67M | 5.68%48.67M | 60.08%98.95M | -33.31%35.69M | -32.90%37.73M | -1.31%46.05M | -1.31%46.05M | -12.62%61.81M | --53.52M | --56.23M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 25.47%22.12M | 25.47%22.12M | -39.95%10.55M | 211.08%30.42M | 95.03%21.36M | 45.21%17.63M | 45.21%17.63M | 12.94%17.57M | --9.78M | --10.95M |
-Long term debt | 120.23%11.94M | 120.23%11.94M | ---- | 927.00%19.4M | 302.81%9.76M | 83.42%5.42M | 83.42%5.42M | -69.59%4.36M | --1.89M | --2.42M |
-Long term capital lease obligation | -16.63%10.18M | -16.63%10.18M | -20.16%10.55M | 39.70%11.02M | 36.05%11.61M | 32.91%12.21M | 32.91%12.21M | 969.96%13.21M | --7.89M | --8.53M |
Derivative product liabilities | 331.15%11.84M | 331.15%11.84M | -73.39%2.88M | 10.29%4.47M | -80.89%5.3M | -87.35%2.75M | -87.35%2.75M | -46.19%10.84M | --4.05M | --27.72M |
Other non current liabilities | -84.10%2.84M | -84.10%2.84M | -73.03%14.67M | 90.12%25.62M | -80.84%27.4M | -84.04%17.84M | -84.04%17.84M | -54.37%54.39M | --13.48M | --142.97M |
Total non current liabilities | -3.73%36.79M | -3.73%36.79M | -66.06%28.1M | 121.59%60.51M | -70.24%54.06M | -73.76%38.22M | -73.76%38.22M | -46.54%82.8M | --27.31M | --181.64M |
Total liabilities | 1.41%85.46M | 1.41%85.46M | -12.14%127.05M | 19.02%96.21M | -61.41%91.79M | -56.18%84.27M | -56.18%84.27M | -35.91%144.61M | --80.83M | --237.87M |
Shareholders'equity | ||||||||||
Share capital | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | --2K | --2K |
-common stock | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | --2K | --2K |
Retained earnings | -60.90%-357.04M | -60.90%-357.04M | -22.35%-296.64M | -66.95%-279.25M | 13.27%-256.05M | 3.47%-221.9M | 3.47%-221.9M | -12.54%-242.45M | ---167.26M | ---295.21M |
Paid-in capital | 17.69%425.47M | 17.69%425.47M | 12.17%399.85M | 11.24%390.24M | 9.59%378.53M | 6.24%361.53M | 6.24%361.53M | 5.58%356.46M | --350.8M | --345.42M |
Gains losses not affecting retained earnings | 88.53%-96K | 88.53%-96K | 77.80%-252K | 58.10%-401K | 9.70%-549K | -5,878.57%-837K | -5,878.57%-837K | ---1.14M | ---957K | ---608K |
Total stockholders'equity | -50.76%68.34M | -50.76%68.34M | -8.78%102.96M | -39.43%110.6M | 145.83%121.94M | 25.70%138.8M | 25.70%138.8M | -7.61%112.87M | --182.58M | --49.6M |
Total equity | -50.76%68.34M | -50.76%68.34M | -8.78%102.96M | -39.43%110.6M | 145.83%121.94M | 25.70%138.8M | 25.70%138.8M | -7.61%112.87M | --182.58M | --49.6M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data